[XINQUAN] QoQ TTM Result on 30-Sep-2012 [#1]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
16-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 4.61%
YoY- 3.21%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 842,839 853,833 835,680 856,740 846,736 849,919 809,551 2.72%
PBT 167,013 165,937 167,334 171,786 165,989 185,863 175,615 -3.29%
Tax -42,227 -43,764 -35,128 -35,439 -35,668 -28,470 -27,433 33.34%
NP 124,786 122,173 132,206 136,347 130,321 157,393 148,182 -10.83%
-
NP to SH 142,224 143,402 132,171 135,835 129,844 156,916 147,705 -2.49%
-
Tax Rate 25.28% 26.37% 20.99% 20.63% 21.49% 15.32% 15.62% -
Total Cost 718,053 731,660 703,474 720,393 716,415 692,526 661,369 5.64%
-
Net Worth 647,428 604,625 639,788 613,100 563,485 553,722 302,720 66.07%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - 5,948 5,948 -
Div Payout % - - - - - 3.79% 4.03% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 647,428 604,625 639,788 613,100 563,485 553,722 302,720 66.07%
NOSH 262,116 302,312 294,833 306,550 286,033 297,700 302,720 -9.16%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 14.81% 14.31% 15.82% 15.91% 15.39% 18.52% 18.30% -
ROE 21.97% 23.72% 20.66% 22.16% 23.04% 28.34% 48.79% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 321.55 282.43 283.44 279.48 296.03 285.50 267.43 13.08%
EPS 54.26 47.44 44.83 44.31 45.39 52.71 48.79 7.34%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 1.96 -
NAPS 2.47 2.00 2.17 2.00 1.97 1.86 1.00 82.82%
Adjusted Per Share Value based on latest NOSH - 306,550
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 173.72 175.99 172.25 176.59 174.52 175.18 166.86 2.72%
EPS 29.31 29.56 27.24 28.00 26.76 32.34 30.44 -2.49%
DPS 0.00 0.00 0.00 0.00 0.00 1.23 1.23 -
NAPS 1.3344 1.2462 1.3187 1.2637 1.1614 1.1413 0.6239 66.07%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.925 0.91 0.76 0.74 0.89 0.92 0.74 -
P/RPS 0.29 0.32 0.27 0.26 0.30 0.32 0.28 2.36%
P/EPS 1.70 1.92 1.70 1.67 1.96 1.75 1.52 7.75%
EY 58.66 52.13 58.99 59.88 51.01 57.29 65.94 -7.50%
DY 0.00 0.00 0.00 0.00 0.00 2.17 2.66 -
P/NAPS 0.37 0.46 0.35 0.37 0.45 0.49 0.74 -37.03%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 20/05/13 26/02/13 16/11/12 27/08/12 17/05/12 22/02/12 -
Price 0.92 0.95 0.77 0.74 0.86 0.86 0.96 -
P/RPS 0.29 0.34 0.27 0.26 0.29 0.30 0.36 -13.43%
P/EPS 1.70 2.00 1.72 1.67 1.89 1.63 1.97 -9.36%
EY 58.98 49.93 58.22 59.88 52.78 61.29 50.83 10.43%
DY 0.00 0.00 0.00 0.00 0.00 2.32 2.05 -
P/NAPS 0.37 0.48 0.35 0.37 0.44 0.46 0.96 -47.07%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment